BW Offshore Limited

Name: BW Offshore Limited Financial Statements
Creator: AlphaPilot

BWO.OL · OSL

	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Revenue	NOK 607	NOK 659	NOK 774	NOK 829
% Growth	-8%	-14.8%	-6.7%	–
Cost of Goods Sold	NOK 178	NOK 264	NOK 209	NOK 270
Gross Profit	NOK 429	NOK 396	NOK 565	NOK 559
% Margin	70.7%	60%	73%	67.4%
R&D Expenses	NOK 0	NOK 5	NOK 5	NOK 4
G&A Expenses	NOK 28	NOK 29	NOK 19	NOK 9
SG&A Expenses	NOK 28	NOK 29	NOK 19	NOK 9
Sales & Mktg Exp.	NOK 0	NOK 0	NOK 0	NOK 1
Other Operating Expenses	NOK 259	NOK 224	NOK 267	NOK 397
Operating Expenses	NOK 288	NOK 258	NOK 291	NOK 411
Operating Income	NOK 141	NOK 138	NOK 124	NOK 42
% Margin	23.3%	20.9%	16%	5.1%
Other Income/Exp. Net	-NOK 14	-NOK 25	NOK 26	NOK 5
Pre-Tax Income	NOK 127	NOK 113	NOK 150	NOK 47
Tax Expense	NOK 7	NOK 16	NOK 20	-NOK 15
Net Income	NOK 121	NOK 100	NOK 130	NOK 63
% Margin	19.9%	15.2%	16.8%	7.5%
EPS	0.67	0.52	0.72	0.35
% Growth	28.8%	-27.8%	105.7%	–
EPS Diluted	0.63	0.48	0.66	0.33
Weighted Avg Shares Out	195	192	211	215
Weighted Avg Shares Out Dil	202	207	211	215
Supplemental Information	–	–	–	–
Interest Income	NOK 18	NOK 9	NOK 2	NOK 0
Interest Expense	NOK 39	NOK 50	NOK 47	NOK 48
Depreciation & Amortization	NOK 178	NOK 187	NOK 209	NOK 270
EBITDA	NOK 344	NOK 350	NOK 406	NOK 403
% Margin	56.6%	53.1%	52.4%	48.6%